Seanergy Maritime Holdings Corp
NASDAQ:SHIP
Cash Flow Statement
Cash Flow Statement
Seanergy Maritime Holdings Corp
| Dec-2007 | Mar-2008 | Jun-2008 | Dec-2008 | Mar-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Dec-2012 | Jun-2015 | Sep-2015 | Dec-2015 | Jun-2016 | Sep-2016 | Dec-2016 | Dec-2017 | Sep-2018 | Dec-2018 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
3
|
3
|
(32)
|
(21)
|
32
|
21
|
21
|
2
|
(2)
|
(1)
|
(204)
|
(198)
|
(203)
|
(232)
|
(194)
|
(2)
|
(3)
|
(9)
|
(19)
|
(24)
|
(25)
|
(3)
|
(21)
|
(21)
|
0
|
(18)
|
0
|
41
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
10
|
18
|
27
|
25
|
32
|
29
|
31
|
33
|
41
|
29
|
25
|
21
|
16
|
0
|
0
|
2
|
6
|
8
|
9
|
11
|
19
|
11
|
0
|
13
|
0
|
17
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
11
|
12
|
14
|
5
|
5
|
5
|
4
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
50
|
50
|
(12)
|
(11)
|
(10)
|
(1)
|
(6)
|
(6)
|
195
|
199
|
204
|
229
|
168
|
0
|
1
|
1
|
1
|
1
|
2
|
(6)
|
6
|
14
|
0
|
8
|
0
|
16
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
3
|
5
|
6
|
7
|
10
|
11
|
12
|
12
|
15
|
11
|
12
|
12
|
9
|
0
|
0
|
1
|
4
|
7
|
8
|
15
|
29
|
19
|
6
|
10
|
10
|
11
|
13
|
11
|
14
|
12
|
14
|
16
|
17
|
18
|
19
|
20
|
20
|
20
|
21
|
21
|
21
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(5)
|
(4)
|
2
|
3
|
(3)
|
(3)
|
(4)
|
(4)
|
5
|
13
|
(0)
|
(1)
|
1
|
(1)
|
0
|
(1)
|
1
|
(1)
|
2
|
(16)
|
(13)
|
18
|
6
|
13
|
10
|
20
|
(9)
|
29
|
20
|
19
|
(3)
|
46
|
65
|
75
|
(2)
|
66
|
57
|
46
|
|
| Cash from Operating Activities |
2
N/A
|
3
+75%
|
3
+24%
|
26
+651%
|
45
+74%
|
43
-3%
|
30
-30%
|
39
+30%
|
32
-20%
|
27
-15%
|
23
-15%
|
29
+30%
|
26
-10%
|
22
-16%
|
23
+5%
|
2
-90%
|
(2)
N/A
|
(3)
-49%
|
(5)
-66%
|
(12)
-154%
|
(14)
-18%
|
(15)
-8%
|
3
N/A
|
3
-8%
|
6
+123%
|
(16)
N/A
|
(10)
+38%
|
21
N/A
|
81
+286%
|
88
+9%
|
85
-4%
|
95
+12%
|
37
-61%
|
29
-21%
|
20
-32%
|
19
-3%
|
31
+62%
|
46
+47%
|
65
+41%
|
75
+16%
|
75
+0%
|
66
-12%
|
57
-15%
|
46
-18%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(376)
|
(0)
|
36
|
(0)
|
(0)
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(63)
|
(202)
|
(185)
|
(138)
|
(41)
|
(33)
|
(36)
|
(31)
|
(7)
|
(20)
|
(130)
|
(197)
|
(199)
|
(118)
|
(119)
|
(70)
|
(68)
|
(33)
|
(32)
|
(0)
|
(8)
|
(39)
|
(41)
|
(74)
|
(100)
|
(71)
|
(68)
|
|
| Other Items |
(233)
|
(233)
|
(232)
|
233
|
0
|
0
|
0
|
54
|
(10)
|
8
|
(10)
|
(10)
|
0
|
4
|
16
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
(2)
|
(3)
|
13
|
14
|
15
|
5
|
14
|
37
|
34
|
45
|
18
|
(6)
|
(4)
|
(4)
|
(5)
|
(13)
|
(13)
|
9
|
|
| Cash from Investing Activities |
(233)
N/A
|
(233)
+0%
|
(232)
+0%
|
(143)
+39%
|
(143)
0%
|
36
N/A
|
36
0%
|
54
+49%
|
8
-85%
|
8
+0%
|
(10)
N/A
|
(10)
N/A
|
0
N/A
|
4
N/A
|
16
+274%
|
55
+242%
|
(17)
N/A
|
(63)
-270%
|
(202)
-218%
|
(185)
+8%
|
(138)
+25%
|
(41)
+71%
|
(33)
+19%
|
(36)
-11%
|
(9)
+76%
|
(7)
+19%
|
(22)
-207%
|
(133)
-507%
|
(185)
-39%
|
(185)
0%
|
(102)
+45%
|
(114)
-11%
|
(56)
+51%
|
(32)
+43%
|
1
N/A
|
12
+1 158%
|
18
+43%
|
(14)
N/A
|
(43)
-200%
|
(46)
-7%
|
(79)
-74%
|
(113)
-42%
|
(84)
+26%
|
(59)
+30%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
245
|
245
|
246
|
(63)
|
(63)
|
0
|
29
|
29
|
29
|
(0)
|
0
|
0
|
0
|
10
|
10
|
10
|
5
|
11
|
14
|
9
|
7
|
23
|
3
|
3
|
0
|
49
|
74
|
123
|
96
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(0)
|
3
|
3
|
1
|
(1)
|
(3)
|
(1)
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
212
|
205
|
(55)
|
(58)
|
(93)
|
(68)
|
(69)
|
(48)
|
(58)
|
(53)
|
(63)
|
(77)
|
(99)
|
13
|
54
|
194
|
191
|
149
|
47
|
23
|
22
|
1
|
(9)
|
(31)
|
16
|
34
|
21
|
19
|
9
|
25
|
7
|
(22)
|
(21)
|
(47)
|
(25)
|
(5)
|
(6)
|
26
|
73
|
36
|
26
|
|
| Cash Paid for Dividends |
0
|
(2)
|
(3)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(13)
|
(18)
|
(22)
|
(14)
|
(10)
|
(6)
|
(2)
|
(3)
|
(6)
|
(11)
|
(16)
|
(16)
|
(14)
|
|
| Other |
(12)
|
(12)
|
(12)
|
(3)
|
(3)
|
11
|
8
|
2
|
(10)
|
(7)
|
(0)
|
(0)
|
(9)
|
(7)
|
0
|
18
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
|
| Cash from Financing Activities |
233
N/A
|
232
-1%
|
230
-1%
|
143
-38%
|
137
-4%
|
(44)
N/A
|
(21)
+52%
|
(63)
-199%
|
(49)
+22%
|
(76)
-55%
|
(49)
+36%
|
(58)
-20%
|
(62)
-7%
|
(60)
+4%
|
(67)
-11%
|
(71)
-7%
|
17
N/A
|
64
+274%
|
207
+221%
|
199
-4%
|
155
-22%
|
66
-58%
|
25
-61%
|
23
-8%
|
(0)
N/A
|
39
N/A
|
39
+1%
|
135
+246%
|
127
-6%
|
114
-11%
|
5
-95%
|
(9)
N/A
|
6
N/A
|
(16)
N/A
|
(40)
-149%
|
(35)
+11%
|
(57)
-61%
|
(28)
+50%
|
(7)
+77%
|
(11)
-71%
|
14
N/A
|
53
+278%
|
15
-72%
|
9
-41%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
2
-1%
|
1
-30%
|
25
+1 879%
|
38
+51%
|
36
-5%
|
46
+26%
|
31
-33%
|
(10)
N/A
|
(42)
-325%
|
(36)
+13%
|
(39)
-8%
|
(36)
+7%
|
(33)
+8%
|
(27)
+18%
|
(13)
+50%
|
(2)
+86%
|
(2)
-4%
|
0
N/A
|
2
+367%
|
3
+46%
|
10
+226%
|
(5)
N/A
|
(11)
-119%
|
(4)
+66%
|
16
N/A
|
8
-53%
|
23
+212%
|
24
+1%
|
17
-29%
|
(12)
N/A
|
(28)
-127%
|
(13)
+53%
|
(18)
-40%
|
(19)
-3%
|
(4)
+81%
|
(8)
-114%
|
4
N/A
|
15
+317%
|
18
+19%
|
10
-46%
|
7
-33%
|
(13)
N/A
|
(4)
+71%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
3
+75%
|
3
+24%
|
(350)
N/A
|
45
N/A
|
80
+78%
|
30
-62%
|
39
+30%
|
49
+26%
|
27
-46%
|
23
-15%
|
29
+30%
|
26
-10%
|
22
-16%
|
23
+5%
|
2
-90%
|
(19)
N/A
|
(66)
-248%
|
(206)
-211%
|
(197)
+5%
|
(152)
+22%
|
(56)
+63%
|
(30)
+46%
|
(34)
-12%
|
(26)
+24%
|
(23)
+12%
|
(30)
-32%
|
(109)
-264%
|
(117)
-7%
|
(111)
+5%
|
(33)
+70%
|
(24)
+27%
|
(33)
-37%
|
(39)
-17%
|
(13)
+65%
|
(13)
+5%
|
31
N/A
|
38
+23%
|
26
-32%
|
34
+34%
|
1
-97%
|
(34)
N/A
|
(14)
+58%
|
(22)
-53%
|
|